CVR number 39773821
Industry 01.1100 Growing of cereals (except rice), leguminous crops and oil seeds

Vejgaardenøko ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  0.6% 0.6% 0.6% 0.6% 0.6%  
Bankruptcy risk  4.5% 1.5% 2.2% 2.5% 2.8%  
Credit score (0-100)  46 75 66 61 59  
Credit rating  BBB A BBB BBB BBB  
Credit limit (kDKK)  0.0 31.2 0.3 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  2,334 2,035 3,622 1,547 144  
EBITDA  2,334 2,035 3,622 1,547 144  
EBIT  2,334 2,035 3,622 1,547 144  
Pre-tax profit (PTP)  2,303.9 2,316.4 3,456.8 862.1 581.3  
Net earnings  1,795.3 1,865.8 2,662.7 521.0 546.3  
Pre-tax profit without non-rec. items  2,304 2,316 3,457 862 581  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  2,939 4,005 4,667 3,188 3,735  
Interest-bearing liabilities  64.2 1,628 0.0 586 711  
Balance sheet total (assets)  4,353 6,942 6,199 4,323 4,628  
Net Debt  64.2 -2,024 -731 586 711  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,334 2,035 3,622 1,547 144  
Gross profit growth  52.4% -12.8% 78.0% -57.3% -90.7%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,353 6,942 6,199 4,323 4,628  
Balance sheet change%  138.4% 59.5% -10.7% -30.3% 7.1%  
Added value  2,333.6 2,035.2 3,622.2 1,546.5 144.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  75.5% 41.5% 52.8% 17.3% 14.4%  
ROI %  104.3% 52.5% 65.4% 21.2% 15.5%  
ROE %  83.4% 53.7% 61.4% 13.3% 15.8%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  67.5% 57.7% 75.3% 73.8% 80.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  2.7% -99.4% -20.2% 37.9% 493.7%  
Gearing %  2.2% 40.6% 0.0% 18.4% 19.0%  
Net interest  0 0 0 0 0  
Financing costs %  93.0% 3.4% 1.9% 16.4% 9.6%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  2.4 1.9 3.0 3.0 3.8  
Current Ratio  2.9 1.9 3.2 3.2 3.8  
Cash and cash equivalent  0.0 3,651.4 731.3 0.0 0.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,527.7 2,559.5 3,228.2 2,405.9 2,468.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0